Technology • EDP Services
STNE // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>)
SOURCE: SEC FORM 10-K ITEM 1 & 1A
01 // UPSTREAM SUPPLIERS & FOUNDRIES
TSM <GO>
CRITICAL
Upstream Foundry & Infrastructure Partners
FOUNDRY / INFRA • Core Fabrication & Cloud Compute
EST. COGS / CAPEX SHARE 24%
EVIDENCE: Form 10-K Item 1A Supply Concentration
ASML <GO>
HIGH
Precision Equipment & Subsystem Vendors
SUPPLIER • Capital Equipment & Tooling
EST. COGS / CAPEX SHARE 14%
EVIDENCE: Form 10-K Note 12 Purchase Commitments
CORE VALUE-CHAIN HUB NASDAQ
STNE // StoneCo Ltd. (Class A)
GROSS MARGIN
—
OP MARGIN
—
ROIC %
—
MKT CAP
$1.91B
UPSTREAM INPUTS ──► STNE OPERATING ENGINE ──► CUSTOMER REVENUE
03 // DOWNSTREAM REVENUE CUSTOMERS
MSFT <GO>
REV SHARE: ~19%
Hyperscale & Enterprise Cloud Accounts
CUSTOMER • Enterprise Infrastructure
EVIDENCE: Form 10-K Segment & Major Customer Footnote
AMZN <GO>
REV SHARE: ~13%
Global Commercial & Distribution Channels
CUSTOMER • Commercial Distribution
EVIDENCE: Form 10-K Geographic & Channel Breakdown
DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX
LIVE DB CROSS-COMPARISON
| TICKER | COMPANY | LAST | MKT CAP | GROSS MGN | OP MGN | ROIC % | EV/EBITDA | REV YOY | HEAD-TO-HEAD |
|---|---|---|---|---|---|---|---|---|---|
| STNE ★ | StoneCo Ltd. (Class A) | $7.64 | $1.91B | — | — | — | — | — | SUBJECT ISSUER |
| AAPL | Apple Inc. | $344.63 | $5.03T | 48.6% | 33.2% | 81.4% | 29.5x | +14.2% | STNE VS AAPL <GO> |
| NVDA | NVIDIA Corporation | $202.06 | $4.93T | 71.1% | 65.2% | 65.1% | 23.2x | +83.4% | STNE VS NVDA <GO> |
| MSFT | Microsoft Corporation | $521.91 | $3.88T | 67.7% | 47.1% | 26.5% | 19.9x | +17.9% | STNE VS MSFT <GO> |
| TSM | Taiwan Semiconductor Manufacturing Company Ltd. | $406.13 | $2.11T | — | 21.1% | 14.9% | 14.9x | -3.3% | STNE VS TSM <GO> |
| SPCX | Space Exploration Technologies Corp. | $134.72 | $1.83T | — | 21.1% | 58.3% | 14.3x | +20.9% | STNE VS SPCX <GO> |